

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,862 | 11,037 | 11,848 | 12,583 | 12,169 | 11,730 | |
COGS | 5,210 | 7,421 | 7,850 | 8,261 | 8,013 | 7,692 | |
Gross Profit | 2,652 | 3,616 | 3,998 | 4,322 | 4,156 | 4,038 | |
Operating Expenses & Income | |||||||
Operating Income | 592 | 955 | 1,154 | 1,231 | 1,008 | 912 | |
Total Operating Expenses | 2,026 | 2,666 | 2,834 | 3,091 | 3,140 | 3,123 | |
R&D Expenses | 333 | 381 | 388 | 558 | 560 | - | |
Selling General & Admin Expenses | 652 | 819 | 873 | 1,040 | 991 | 723 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22) | (150) | (269) | (243) | (101) | 139 | |
Interest Income | 2 | 83 | 150 | 123 | 12 | 190 | |
Income Tax Expense | 101 | 209 | 259 | 295 | 198 | 142 | |
Net Income | |||||||
Net Income | 487 | 686 | 775 | 803 | 736 | 708 | |
Supplemental | |||||||
EBIT | 610 | 1,045 | 1,155 | 1,236 | 1,016 | 649 | |
EBITDA | 892 | 1,458 | 1,582 | 1,793 | 1,550 | 1,171 | |